0.039
Revenue$M
0.490
0.518
0.546
0.571
0.582
0.611
0.631
0.662
0.672
0.687
0.043
3.37%
3.65%
40
4.69
Revenue growth%
17.88
18.40
16.74
15.08
16.59
15.24
17.43
16.99
16.88
18.22
12.65
16.99
16.93
59
3.05
Gross margin%
2.73
0.75
0.40
0.51
0.59
0.40
1.39
0.40
0.40
2.55
8.30
0.40
0.55
19
6.85
Operating margin%
0.40
0.40
1.38
2.54
1.39
1.33
0.40
0.40
0.40
0.40
24.23
0.40
0.40
15
5.48
Net margin%
22.42
21.82
19.61
18.60
19.79
21.37
24.16
23.37
20.54
19.43
20.79
21.37
20.95
12
6.409
P/E ratio (avg)x
10.28
9.791
9.236
9.637
9.116
8.524
7.795
8.842
9.725
10.02
11.22
8.842
9.436
5
29.64
EV/EBITx
28.41
26.18
26.04
25.77
25.29
26.87
29.71
33.29
31.81
35.00
19.52
31.81
27.64
7
6.28
FCF yield (avg)%
9.27
9.31
11.00
12.82
14.95
17.18
17.15
15.73
17.30
17.22
29.32
17.18
15.34
56
28.06
FCF margin%
21.30
18.50
21.08
22.96
23.15
24.72
26.56
28.91
28.45
30.52
7.62
28.45
23.94
78
1.220
FCF / Net incomex
0.160
0.163
0.178
0.186
0.201
0.185
0.189
0.187
0.193
0.198
0.671
0.189
0.187
78
14.71
ROIC%
34.97
33.52
32.62
34.64
32.47
34.49
36.76
36.11
38.43
38.31
21.58
36.76
34.81
35
28.81
Return on equity%
2.93
2.20
1.86
0.40
0.40
0.40
0.40
1.25
0.63
1.87
3.43
0.63
0.94
30
19.27
Return on assets%
30.90
27.95
28.88
27.84
28.25
26.22
27.09
29.07
27.57
30.42
15.50
27.57
28.10
57
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
3.60%
1.81%
—
22.07
EPS growth%
33.28
30.80
33.71
32.17
34.26
31.54
30.09
28.25
26.61
27.58
15.48
28.25
31.17
75
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.41%
4.65%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
9.22%
8.11%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
4.05%
6.17%
—
13.77
Div yield (avg)%
10.83
9.32
10.13
7.36
10.33
12.82
11.11
12.89
12.45
12.48
8.41
12.48
10.97
89
16.61
Payout ratio%
24.12
24.48
22.89
24.48
24.08
22.44
21.10
18.95
21.87
19.77
15.12
21.10
22.67
11
17.25
Shares (diluted)M
14.25
16.02
17.09
18.83
20.81
19.98
20.22
20.26
18.09
16.11
17.93
(4.99%)
1.80%
47
8.75
Buyback yield%
1.18
0.40
3.35
3.68
3.49
0.66
0.40
1.47
3.11
4.99
9.92
1.47
2.29
39
1.783
D/E ratiox
1.216
1.086
1.143
1.020
0.868
0.843
0.864
0.909
0.768
0.717
1.190
0.843
0.889
48
0.434
Enterprise value$M
0.100
0.089
0.092
0.081
0.077
0.068
0.073
0.071
0.071
0.065
0.222
(3.24%)
(3.46%)
75
0.045
LT debt$M
0.325
0.337
0.305
0.262
0.259
0.226
0.240
0.220
0.197
0.200
0.225
(5.01%)
(4.93%)
9
Revenue
$0.687M
3.65%
1.00×
Cost of revenue
$0.481M
3.65%
1.00×
Operating expenses
$0.122M
4.01%
1.03×
Goodwill & intangibles
15.94%
Spread over hurdle
(5.46%)